| Revenue | DKK -70K | -74% |
| EBITDA | DKK -70K | +74% |
| Net profit | DKK 123K | +240% |
| Total assets | DKK 3,4M | +5% |
| Equity | DKK 1,3M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 498 | 539 | 509 | 608 | 573 | 473 | 486 | 470 | 484 | 399 | -263 | -267 | -70 |
| Staff expenses | -241 | -248 | -249 | -300 | -309 | -339 | -319 | -339 | -383 | -425 | -164 | -0 | -0 |
| EBITDA | 258 | 291 | 261 | 309 | 264 | 135 | 168 | 131 | 101 | -27 | -556 | -267 | -70 |
| Depreciation & amort. | -74 | -77 | -56 | -56 | -51 | -45 | -43 | -49 | -14 | -24 | -11 | -14 | -14 |
| EBIT | 184 | 215 | 205 | 253 | 213 | 89 | 124 | 82 | 87 | -51 | -566 | -281 | -84 |
| Net financials | -13 | -6 | -7 | -2 | 20 | 18 | 51 | 70 | 60 | 59 | 116 | 193 | 208 |
| Profit before tax | 171 | 208 | 198 | 251 | 232 | 107 | 175 | 152 | 148 | 9 | -450 | -88 | 123 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 |
| Net profit | 171 | 208 | 198 | 251 | 232 | 107 | 175 | 152 | 148 | 9 | -448 | -88 | 123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 924 | 998 | 1.251 | 1.595 | 1.814 | 1.906 | 2.374 | 2.292 | 3.324 | 4.204 | 3.621 | 3.228 | 3.384 |
| Equity | 259 | 467 | 665 | 915 | 1.148 | 1.255 | 1.430 | 1.582 | 1.730 | 1.738 | 1.290 | 1.202 | 1.325 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 32 | 32 | 32 | 32 |
| Short-term debt | 665 | 531 | 586 | 680 | 666 | 651 | 944 | 710 | 1.562 | 2.434 | 2.299 | 1.995 | 2.028 |
| Total debt | 665 | 531 | 586 | 680 | 666 | 651 | 944 | 710 | 1.594 | 2.466 | 2.330 | 2.026 | 2.059 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YL Management | Management | 2025 | — | — |
TB Management | Management | 2009 | — | — |
MR Management | Management | 2012 | — | — |
HT Management | Management | 2025 | — | — |
PA Management | Management | 2004 | — | — |
JK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GROWN-UP ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ya Lai Shut | Management | 0 companies |
| Thomas Berg | Management | 0 companies |
| Morten Rosholm Henriksen | Management | 0 companies |
| Ho Tat Fong | Management | 0 companies |
| Poul-Erik Alexander Kristensen | Management | 0 companies |
| Jens Kjærulf-Møller | Management | 0 companies |
| Klaus Gad | Chairman | 0 companies |
| Henrik Garlik Jensen | Board of Directors | 0 companies |
| Simon Luke Moriarty | Chairman | 0 companies |
| Bruce Griffith Burton | Board of Directors | 0 companies |
| Yasmine Bøndergaard | Board of Directors | 0 companies |
| Neil Michael Harradine | Board of Directors | 0 companies |
| Susanne Mary Kristensen | Chairman | 0 companies |